[ASTRO] QoQ TTM Result on 31-Jan-2016 [#4]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

22-Mar-2016

Admission Sponsor

Sponsor

Financial Year

31-Jan-2016

Quarter

31-Jan-2016 [#4]

Profit Trend

QoQ- 11.57%

YoY- 18.47%

Quarter Report

AMH_Q4FY16_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
TTM Result
Revenue	5,616,964	5,567,360	5,508,063	5,475,370	5,421,794	5,327,569	5,307,677	3.83%
YoY %	0.89%	1.08%	0.60%	0.99%	1.77%	0.37%	-	-
Horiz. %	105.83%	104.89%	103.78%	103.16%	102.15%	100.37%	100.00%	-
PBT	935,941	863,707	879,041	829,390	753,006	771,196	783,024	12.56%
YoY %	8.36%	-1.74%	5.99%	10.14%	-2.36%	-1.51%	-	-
Horiz. %	119.53%	110.30%	112.26%	105.92%	96.17%	98.49%	100.00%	-
Tax	-259,087	-232,103	-236,672	-221,429	-210,085	-221,145	-231,544	7.74%
YoY %	-11.63%	1.93%	-6.88%	-5.40%	5.00%	4.49%	-	-
Horiz. %	111.90%	100.24%	102.21%	95.63%	90.73%	95.51%	100.00%	-
NP	676,854	631,604	642,369	607,961	542,921	550,051	551,480	14.56%
YoY %	7.16%	-1.68%	5.66%	11.98%	-1.30%	-0.26%	-	-
Horiz. %	122.73%	114.53%	116.48%	110.24%	98.45%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	682,372	637,380	649,187	615,317	551,522	558,919	559,343	14.10%
YoY %	7.06%	-1.82%	5.50%	11.57%	-1.32%	-0.08%	-	-
Horiz. %	122.00%	113.95%	116.06%	110.01%	98.60%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.68%	26.87%	26.92%	26.70%	27.90%	28.68%	29.57%	-
YoY %	3.01%	-0.19%	0.82%	-4.30%	-2.72%	-3.01%	-	-
Horiz. %	93.61%	90.87%	91.04%	90.29%	94.35%	96.99%	100.00%	-
Total Cost	4,940,110	4,935,756	4,865,694	4,867,409	4,878,873	4,777,518	4,756,197	2.54%
YoY %	0.09%	1.44%	-0.04%	-0.23%	2.12%	0.45%	-	-
Horiz. %	103.87%	103.78%	102.30%	102.34%	102.58%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	591,519	558,440	577,863	612,857	662,055	648,747	711,774	-11.55%
YoY %	5.92%	-3.36%	-5.71%	-7.43%	2.05%	-8.85%	-	-
Horiz. %	83.10%	78.46%	81.19%	86.10%	93.01%	91.15%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	663,594	650,292	637,110	624,083	650,298	624,440	598,367	7.10%
YoY %	2.05%	2.07%	2.09%	-4.03%	4.14%	4.36%	-	-
Horiz. %	110.90%	108.68%	106.47%	104.30%	108.68%	104.36%	100.00%	-
Div Payout %	97.25%	102.03%	98.14%	101.42%	117.91%	111.72%	106.98%	-
YoY %	-4.68%	3.96%	-3.23%	-13.99%	5.54%	4.43%	-	-
Horiz. %	90.90%	95.37%	91.74%	94.80%	110.22%	104.43%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	591,519	558,440	577,863	612,857	662,055	648,747	711,774	-11.55%
YoY %	5.92%	-3.36%	-5.71%	-7.43%	2.05%	-8.85%	-	-
Horiz. %	83.10%	78.46%	81.19%	86.10%	93.01%	91.15%	100.00%	-
NOSH	5,207,034	5,204,481	5,210,669	5,198,112	5,196,666	5,198,295	5,210,650	-0.04%
YoY %	0.05%	-0.12%	0.24%	0.03%	-0.03%	-0.24%	-	-
Horiz. %	99.93%	99.88%	100.00%	99.76%	99.73%	99.76%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	12.05%	11.34%	11.66%	11.10%	10.01%	10.32%	10.39%	-
YoY %	6.26%	-2.74%	5.05%	10.89%	-3.00%	-0.67%	-	-
Horiz. %	115.98%	109.14%	112.22%	106.83%	96.34%	99.33%	100.00%	-
ROE	115.36%	114.14%	112.34%	100.40%	83.30%	86.15%	78.58%	-
YoY %	1.07%	1.60%	11.89%	20.53%	-3.31%	9.63%	-	-
Horiz. %	146.81%	145.25%	142.96%	127.77%	106.01%	109.63%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	107.87	106.97	105.71	105.33	104.33	102.49	101.86	3.87%
YoY %	0.84%	1.19%	0.36%	0.96%	1.80%	0.62%	-	-
Horiz. %	105.90%	105.02%	103.78%	103.41%	102.42%	100.62%	100.00%	-
EPS	13.10	12.25	12.46	11.84	10.61	10.75	10.73	14.16%
YoY %	6.94%	-1.69%	5.24%	11.59%	-1.30%	0.19%	-	-
Horiz. %	122.09%	114.17%	116.12%	110.34%	98.88%	100.19%	100.00%	-
DPS	12.75	12.50	12.25	12.00	12.50	12.00	11.50	7.08%
YoY %	2.00%	2.04%	2.08%	-4.00%	4.17%	4.35%	-	-
Horiz. %	110.87%	108.70%	106.52%	104.35%	108.70%	104.35%	100.00%	-
NAPS	0.1136	0.1073	0.1109	0.1179	0.1274	0.1248	0.1366	-11.51%
YoY %	5.87%	-3.25%	-5.94%	-7.46%	2.08%	-8.64%	-	-
Horiz. %	83.16%	78.55%	81.19%	86.31%	93.27%	91.36%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,198,112
RPS	107.62	106.67	105.54	104.91	103.89	102.08	101.70	3.82%
YoY %	0.89%	1.07%	0.60%	0.98%	1.77%	0.37%	-	-
Horiz. %	105.82%	104.89%	103.78%	103.16%	102.15%	100.37%	100.00%	-
EPS	13.07	12.21	12.44	11.79	10.57	10.71	10.72	14.05%
YoY %	7.04%	-1.85%	5.51%	11.54%	-1.31%	-0.09%	-	-
Horiz. %	121.92%	113.90%	116.04%	109.98%	98.60%	99.91%	100.00%	-
DPS	12.71	12.46	12.21	11.96	12.46	11.96	11.47	7.04%
YoY %	2.01%	2.05%	2.09%	-4.01%	4.18%	4.27%	-	-
Horiz. %	110.81%	108.63%	106.45%	104.27%	108.63%	104.27%	100.00%	-
NAPS	0.1133	0.107	0.1107	0.1174	0.1269	0.1243	0.1364	-11.58%
YoY %	5.89%	-3.34%	-5.71%	-7.49%	2.09%	-8.87%	-	-
Horiz. %	83.06%	78.45%	81.16%	86.07%	93.04%	91.13%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	2.85	2.92	2.77	2.79	2.86	3.07	3.14	-
P/RPS	2.64	2.73	2.62	2.65	2.74	3.00	3.08	-9.72%
YoY %	-3.30%	4.20%	-1.13%	-3.28%	-8.67%	-2.60%	-	-
Horiz. %	85.71%	88.64%	85.06%	86.04%	88.96%	97.40%	100.00%	-
P/EPS	21.75	23.84	22.23	23.57	26.95	28.55	29.25	-17.84%
YoY %	-8.77%	7.24%	-5.69%	-12.54%	-5.60%	-2.39%	-	-
Horiz. %	74.36%	81.50%	76.00%	80.58%	92.14%	97.61%	100.00%	-
EY	4.60	4.19	4.50	4.24	3.71	3.50	3.42	21.73%
YoY %	9.79%	-6.89%	6.13%	14.29%	6.00%	2.34%	-	-
Horiz. %	134.50%	122.51%	131.58%	123.98%	108.48%	102.34%	100.00%	-
DY	4.47	4.28	4.42	4.30	4.37	3.91	3.66	14.18%
YoY %	4.44%	-3.17%	2.79%	-1.60%	11.76%	6.83%	-	-
Horiz. %	122.13%	116.94%	120.77%	117.49%	119.40%	106.83%	100.00%	-
P/NAPS	25.09	27.21	24.98	23.66	22.45	24.60	22.99	5.97%
YoY %	-7.79%	8.93%	5.58%	5.39%	-8.74%	7.00%	-	-
Horiz. %	109.13%	118.36%	108.66%	102.91%	97.65%	107.00%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	07/12/16	14/09/16	31/05/16	22/03/16	08/12/15	15/09/15	16/06/15	-
Price	2.65	2.95	2.76	3.00	2.86	2.99	3.01	-
P/RPS	2.46	2.76	2.61	2.85	2.74	2.92	2.95	-11.35%
YoY %	-10.87%	5.75%	-8.42%	4.01%	-6.16%	-1.02%	-	-
Horiz. %	83.39%	93.56%	88.47%	96.61%	92.88%	98.98%	100.00%	-
P/EPS	20.22	24.09	22.15	25.34	26.95	27.81	28.04	-19.50%
YoY %	-16.06%	8.76%	-12.59%	-5.97%	-3.09%	-0.82%	-	-
Horiz. %	72.11%	85.91%	78.99%	90.37%	96.11%	99.18%	100.00%	-
EY	4.95	4.15	4.51	3.95	3.71	3.60	3.57	24.22%
YoY %	19.28%	-7.98%	14.18%	6.47%	3.06%	0.84%	-	-
Horiz. %	138.66%	116.25%	126.33%	110.64%	103.92%	100.84%	100.00%	-
DY	4.81	4.24	4.44	4.00	4.37	4.01	3.82	16.52%
YoY %	13.44%	-4.50%	11.00%	-8.47%	8.98%	4.97%	-	-
Horiz. %	125.92%	110.99%	116.23%	104.71%	114.40%	104.97%	100.00%	-
P/NAPS	23.33	27.49	24.89	25.45	22.45	23.96	22.04	3.84%
YoY %	-15.13%	10.45%	-2.20%	13.36%	-6.30%	8.71%	-	-
Horiz. %	105.85%	124.73%	112.93%	115.47%	101.86%	108.71%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos